[GDEX] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 85.25%
YoY- 191.15%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 57,365 56,018 55,754 55,196 45,866 44,480 43,582 20.16%
PBT 2,558 2,746 3,086 3,060 1,724 1,456 1,810 26.01%
Tax -472 -796 -834 -824 -517 -465 -564 -11.22%
NP 2,086 1,950 2,252 2,236 1,207 990 1,246 41.12%
-
NP to SH 2,086 1,950 2,252 2,236 1,207 990 1,246 41.12%
-
Tax Rate 18.45% 28.99% 27.03% 26.93% 29.99% 31.94% 31.16% -
Total Cost 55,279 54,068 53,502 52,960 44,659 43,489 42,336 19.52%
-
Net Worth 35,812 33,366 33,268 33,031 33,385 32,526 33,226 5.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,812 33,366 33,268 33,031 33,385 32,526 33,226 5.13%
NOSH 255,802 256,666 255,909 254,090 256,808 206,388 207,666 14.95%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.64% 3.48% 4.04% 4.05% 2.63% 2.23% 2.86% -
ROE 5.82% 5.85% 6.77% 6.77% 3.62% 3.05% 3.75% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.43 21.83 21.79 21.72 17.86 21.55 20.99 4.53%
EPS 0.81 0.76 0.88 0.88 0.47 0.48 0.60 22.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.13 0.1576 0.16 -8.53%
Adjusted Per Share Value based on latest NOSH - 254,090
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.00 0.98 0.97 0.96 0.80 0.78 0.76 20.13%
EPS 0.04 0.03 0.04 0.04 0.02 0.02 0.02 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0062 0.0058 0.0058 0.0058 0.0058 0.0057 0.0058 4.55%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.97 1.07 0.64 0.80 0.82 0.97 0.96 -
P/RPS 4.33 4.90 2.94 3.68 4.59 4.50 4.57 -3.54%
P/EPS 118.95 140.79 72.73 90.91 174.47 202.08 160.00 -17.97%
EY 0.84 0.71 1.38 1.10 0.57 0.49 0.63 21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.93 8.23 4.92 6.15 6.31 6.15 6.00 10.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 16/05/07 14/02/07 16/11/06 29/08/06 24/05/06 21/02/06 -
Price 0.78 1.15 0.91 0.64 0.77 0.89 0.98 -
P/RPS 3.48 5.27 4.18 2.95 4.31 4.13 4.67 -17.84%
P/EPS 95.65 151.32 103.41 72.73 163.83 185.42 163.33 -30.07%
EY 1.05 0.66 0.97 1.38 0.61 0.54 0.61 43.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 8.85 7.00 4.92 5.92 5.65 6.13 -6.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment